[AXIATA] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- -17.23%

YoY- -59.83%

Quarter Report

1Q21 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annualized Quarter Result
Revenue	22,648,336	21,514,864	25,879,804	24,256,076	24,146,336	23,797,748	22,992,996	-0.25%
YoY %	5.27%	-16.87%	6.69%	0.45%	1.46%	3.50%	-	-
Horiz. %	98.50%	93.57%	112.56%	105.49%	105.02%	103.50%	100.00%	-
PBT	1,208,880	1,076,140	1,012,880	1,447,872	2,447,544	3,907,168	166,700	39.08%
YoY %	12.33%	6.25%	-30.04%	-40.84%	-37.36%	2,243.83%	-	-
Horiz. %	725.18%	645.55%	607.61%	868.55%	1,468.23%	2,343.83%	100.00%	-
Tax	-402,164	-508,404	-1,050,044	-698,312	-854,344	-772,312	-544,128	-4.90%
YoY %	20.90%	51.58%	-50.37%	18.26%	-10.62%	-41.94%	-	-
Horiz. %	73.91%	93.43%	192.98%	128.34%	157.01%	141.94%	100.00%	-
NP	806,716	567,736	-37,164	749,560	1,593,200	3,134,856	-377,428	-
YoY %	42.09%	1,627.65%	-104.96%	-52.95%	-49.18%	930.58%	-	-
Horiz. %	-213.74%	-150.42%	9.85%	-198.60%	-422.12%	-830.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,132	295,400	-171,896	302,240	752,424	2,836,212	-589,632	-
YoY %	-18.71%	271.85%	-156.87%	-59.83%	-73.47%	581.01%	-	-
Horiz. %	-40.73%	-50.10%	29.15%	-51.26%	-127.61%	-481.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.27%	47.24%	103.67%	48.23%	34.91%	19.77%	326.41%	-
YoY %	-29.57%	-54.43%	114.95%	38.16%	76.58%	-93.94%	-	-
Horiz. %	10.19%	14.47%	31.76%	14.78%	10.70%	6.06%	100.00%	-
Total Cost	21,841,620	20,947,128	25,916,968	23,506,516	22,553,136	20,662,892	23,370,424	-1.12%
YoY %	4.27%	-19.18%	10.25%	4.23%	9.15%	-11.59%	-	-
Horiz. %	93.46%	89.63%	110.90%	100.58%	96.50%	88.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,847,113	23,953,631	16,882,532	17,422,646	15,578,341	16,873,451	23,344,977	-1.09%
YoY %	-8.79%	41.88%	-3.10%	11.84%	-7.68%	-27.72%	-	-
Horiz. %	93.58%	102.61%	72.32%	74.63%	66.73%	72.28%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	21,847,113	23,953,631	16,882,532	17,422,646	15,578,341	16,873,451	23,344,977	-1.09%
YoY %	-8.79%	41.88%	-3.10%	11.84%	-7.68%	-27.72%	-	-
Horiz. %	93.58%	102.61%	72.32%	74.63%	66.73%	72.28%	100.00%	-
NOSH	9,181,917	9,178,951	9,176,804	9,172,550	9,164,144	9,072,740	9,048,947	0.24%
YoY %	0.03%	0.02%	0.05%	0.09%	1.01%	0.26%	-	-
Horiz. %	101.47%	101.44%	101.41%	101.37%	101.27%	100.26%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	3.56%	2.64%	-0.14%	3.09%	6.60%	13.17%	-1.64%	-
YoY %	34.85%	1,985.71%	-104.53%	-53.18%	-49.89%	903.05%	-	-
Horiz. %	-217.07%	-160.98%	8.54%	-188.41%	-402.44%	-803.05%	100.00%	-
ROE	1.10%	1.23%	-1.02%	1.73%	4.83%	16.81%	-2.53%	-
YoY %	-10.57%	220.59%	-158.96%	-64.18%	-71.27%	764.43%	-	-
Horiz. %	-43.48%	-48.62%	40.32%	-68.38%	-190.91%	-664.43%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	246.73	234.43	282.06	264.52	263.50	262.33	254.11	-0.48%
YoY %	5.25%	-16.89%	6.63%	0.39%	0.45%	3.23%	-	-
Horiz. %	97.10%	92.26%	111.00%	104.10%	103.70%	103.23%	100.00%	-
EPS	2.80	3.20	-2.00	3.20	8.40	31.20	-6.40	-
YoY %	-12.50%	260.00%	-162.50%	-61.90%	-73.08%	587.50%	-	-
Horiz. %	-43.75%	-50.00%	31.25%	-50.00%	-131.25%	-487.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.38	2.61	1.84	1.90	1.70	1.86	2.58	-1.33%
YoY %	-8.81%	41.85%	-3.16%	11.76%	-8.60%	-27.91%	-	-
Horiz. %	92.25%	101.16%	71.32%	73.64%	65.89%	72.09%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 9,172,550
RPS	246.64	234.30	281.83	264.15	262.95	259.16	250.39	-0.25%
YoY %	5.27%	-16.86%	6.69%	0.46%	1.46%	3.50%	-	-
Horiz. %	98.50%	93.57%	112.56%	105.50%	105.02%	103.50%	100.00%	-
EPS	2.62	3.22	-1.87	3.29	8.19	30.89	-6.42	-
YoY %	-18.63%	272.19%	-156.84%	-59.83%	-73.49%	581.15%	-	-
Horiz. %	-40.81%	-50.16%	29.13%	-51.25%	-127.57%	-481.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.3791	2.6085	1.8385	1.8973	1.6965	1.8375	2.5422	-1.09%
YoY %	-8.79%	41.88%	-3.10%	11.84%	-7.67%	-27.72%	-	-
Horiz. %	93.58%	102.61%	72.32%	74.63%	66.73%	72.28%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	2.69	3.01	3.79	3.65	3.28	4.15	5.45	-
P/RPS	1.09	1.28	1.34	1.38	1.24	1.58	2.14	-10.62%
YoY %	-14.84%	-4.48%	-2.90%	11.29%	-21.52%	-26.17%	-	-
Horiz. %	50.93%	59.81%	62.62%	64.49%	57.94%	73.83%	100.00%	-
P/EPS	102.83	93.52	-202.30	110.74	39.95	13.27	-83.64	-
YoY %	9.96%	146.23%	-282.68%	177.20%	201.06%	115.87%	-	-
Horiz. %	-122.94%	-111.81%	241.87%	-132.40%	-47.76%	-15.87%	100.00%	-
EY	0.97	1.07	-0.49	0.90	2.50	7.53	-1.20	-
YoY %	-9.35%	318.37%	-154.44%	-64.00%	-66.80%	727.50%	-	-
Horiz. %	-80.83%	-89.17%	40.83%	-75.00%	-208.33%	-627.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.13	1.15	2.06	1.92	1.93	2.23	2.11	-9.87%
YoY %	-1.74%	-44.17%	7.29%	-0.52%	-13.45%	5.69%	-	-
Horiz. %	53.55%	54.50%	97.63%	91.00%	91.47%	105.69%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/05/24	25/05/23	25/05/22	25/05/21	21/05/20	28/05/19	22/05/18	-
Price	2.74	2.96	3.19	3.50	3.77	4.54	5.07	-
P/RPS	1.11	1.26	1.13	1.32	1.43	1.73	2.00	-9.33%
YoY %	-11.90%	11.50%	-14.39%	-7.69%	-17.34%	-13.50%	-	-
Horiz. %	55.50%	63.00%	56.50%	66.00%	71.50%	86.50%	100.00%	-
P/EPS	104.74	91.96	-170.27	106.19	45.91	14.52	-77.80	-
YoY %	13.90%	154.01%	-260.34%	131.30%	216.18%	118.66%	-	-
Horiz. %	-134.63%	-118.20%	218.86%	-136.49%	-59.01%	-18.66%	100.00%	-
EY	0.95	1.09	-0.59	0.94	2.18	6.89	-1.29	-
YoY %	-12.84%	284.75%	-162.77%	-56.88%	-68.36%	634.11%	-	-
Horiz. %	-73.64%	-84.50%	45.74%	-72.87%	-168.99%	-534.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.15	1.13	1.73	1.84	2.22	2.44	1.97	-8.57%
YoY %	1.77%	-34.68%	-5.98%	-17.12%	-9.02%	23.86%	-	-
Horiz. %	58.38%	57.36%	87.82%	93.40%	112.69%	123.86%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos